Flat
M3
3 beds
2 baths
Water Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£110,475First YearProfit From Rental Income
£37,651
↗ 34%After 5 Years
Change In Property Value
£89,770
↗ 26%After 5 Years
Return On Investment
115%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,832 | £27,234 | £27,915 | £28,613 | £29,472 | £140,067 |
| Total Expenses | £18,510 | £18,596 | £18,707 | £18,821 | £18,949 | £93,584 |
| Profit Before Tax | £8,322 | £8,638 | £9,208 | £9,792 | £10,522 | £46,483 |
| Profit After Tax | £6,741 | £6,997 | £7,459 | £7,932 | £8,523 | £37,651 |
| Change In Property Value | £10,455 | £10,769 | £20,335 | £23,404 | £24,808 | £89,770 |
| Net Return | £17,196 | £17,766 | £27,793 | £31,335 | £33,331 | £127,421 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 16% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change